October Upside Ranks
Qualitative relative target-touch selections · Not calibrated probabilities
Dated prices · targets are price touches, not forecasts · exact ranks are editorial judgments.
Grade legend, dates & research limits
Completed editorial grades · assessed October 6. Business = demonstrated commercial traction. Catalyst = clarity and timing of the next important test, not success odds. Target path = how demanding this list’s target is. These grades use the same rubric for all selected names; they are not native financial-model grades or statistical probabilities.
A strong / direct · B supported but conditional · C speculative or major gaps · D exceptional leap / weak bridge. A strong catalyst can fail. A fivefold target can have a D path even in a top-ranked moonshot.
Exact grading benchmarks & evidence dates
Business
How far the business inflection is demonstrated today, not source completeness.
- A — Broad, realized commercial growth or earnings; not just a plan.
- B — Real but early, concentrated or mixed operating traction.
- C — Primarily clinical/development or capacity optionality; limited realized economics.
- D — Retained facts undermine the proposed business inflection.
Catalyst
Specificity, observability and timing of a thesis-changing test inside the original window, not its chance of success.
- A — A scheduled or explicitly windowed material readout, launch or commercial ramp; repeated hard operating tests may qualify.
- B — Concrete delivery, orders or earnings tests, but diffuse timing or less discrete thesis change.
- C — A real milestone with important acceptance/economics/timing gaps.
- D — No supported material in-window test.
Target path
Burden of reaching THIS tier target from the dated baseline; not an absolute odds estimate.
- A — Comparatively direct earnings/recognition bridge in retained evidence; still conditional.
- B — Recognizable bridge, but meaningful premium, execution or share-claim sensitivity.
- C — Speculative extension or binary rerating beyond established economics; small-base elasticity is not a forecast.
- D — Exceptional leap far beyond retained cases, with major scale/valuation/financing obstacles.
No bell curve, numeric weights, A+ grades, probability conversion or grade-based reranking. Same rubric for incumbents and additions; target-path grades vary by tier. A catalyst can fail. No synchronized chart grading because technical coverage is not comparable across all 19.
Assessment October 6 of retained evidence, not an October 6 source refresh. Baseline October 1; existing remaining touch window October 4, 2026 to exclusive October 1, 2027. Original source cutoff October 3; additions retrieved October 4; Bloom narrative retrieved October 5 UTC. Original publication dates remain attached to sources.
Original conservative research grades remain in each full story. Partial financial underwriting remains partial: completed qualitative grades do not certify current cash, target dilution, clinical efficacy or funded forecasts. No chart grade is invented from unmatched technical snapshots.
Targets use October 1, 2026 baseline quotes, which are not live prices. The price-touch window is October 4, 2026 to exclusive October 1, 2027, not the price at expiry. Exact ordinal differences are low-confidence editorial judgments; absolute likelihood may be low.
Original financial source cutoff: October 3, 2026, 07:14:12.687379 UTC. Biotech sources retrieved October 4 with original publication dates retained. Bloom’s power and policy narrative reviewed October 4 ET (sources retrieved October 5 UTC). Publication does not clear research or model limitations. No calibrated odds.
AXTI · AXT, Inc.
2x Conviction · #35x Moonshots · #1Oct1 baseline: USD 81.81. Original frozen quote retained.
The investment story
Thesis
Permit-cleared shipments and reserved capacity could turn AI optical-network demand into more sales of chip materials.
What could move the stock
Permit-cleared shipments and reserved capacity could turn AI optical-network demand into more sales of chip materials.
Next catalyst
Shipment volumes, export permits and delivery against capacity reservations.
Major risk
Permit delays, debt and refundable customer advances could strain cash.
Editorial grades · October 6 assessment
Same rubric for every selected company. Business is demonstrated traction; Catalyst is the timing and clarity of a test, not its chance of success. Target path changes with the target burden.
2x Conviction
Business · B
Permit-cleared shipments and capacity reservations establish substrate demand on a small base.
Catalyst · B
Permits and shipment conversion are meaningful tests, but the end-2027 management endpoint is outside this edition.
Target path · C
Small-base shipments offer elasticity, but the retained bull falls short of doubling; more recognition or premium is needed.
Strongest countercase
Permits, debt and refundable advances constrain realization and owner cash.
Confidence & coverage
Low for target touch and adjacent ordering; moderate for the descriptive assessment of retained facts. Retained native financial and source detail preserved; existing holds and sensitivities still apply.
5x Moonshots
Business · B
Permit-cleared shipments and capacity reservations establish substrate demand on a small base.
Catalyst · B
Permits and shipment conversion are meaningful tests, but the end-2027 management endpoint is outside this edition.
Target path · C
Small substrate scale offers nonlinear shipment potential, but fivefold requires far more in-window realization or premium than retained cases.
Strongest countercase
Permits, debt and refundable advances constrain realization and owner cash.
Confidence & coverage
Low for target touch and adjacent ordering; moderate for the descriptive assessment of retained facts. Retained native financial and source detail preserved; existing holds and sensitivities still apply.
Grade evidence & preserved research grades
Editorial reader v2 is separate from native financial certification. The original conservative evidence/path grades below have not been upgraded or overwritten.
2x Conviction original research grades
Evidence: B; operating pathway: C; feasibility: stretch.
5x Moonshots original research grades
Evidence: B; operating pathway: C; feasibility: heroic.
- originalPassages.AXTI-passage-59
Published: 2026-03-17 · Retrieved: 2026-10-02T21:07:33.490758+00:00 - originalPassages.AXTI-passage-24
Published: 2026-08-13 · Retrieved: 2026-10-02T10:00:35.051755+00:00 - originalPassages.AXTI-passage-69
Published: 2026-08-04 · Retrieved: 2026-10-02T04:59:18.273289+00:00
Detailed research, valuation assumptions & sources
Thesis
Permit-cleared InP shipments and primary capacity reservations are real. Secondary attributed management end-2027 InP $130M/quarter is outside the horizon, not verified throughput.
Independent economic outcome
Accept four scoped semantic/withinbudgetcash/forwardclaimidentity deltas as analystconditional operativeinterpretation, not issuerquantifiedfuturebudget/legalcashlesselection, nativeconformance orinvestmentapproval. Core/source/originalfinancialmodels/quotes andoldnativecards untouched. Parent4.054M vscommon3.87735M precise preferredbridge; annual/forwardalreadydeducted, nosecondNCI. Archived native failure count 35 remains. No remaining fixable 0040 interpretation residue; conditional current stock/EPS/fullnative unknowns are NOT resolved or newly guaranteed.
Expectations gap
No independently matched current consensus-baseline mispricing is asserted. The $350M case is only 1.688x, so doubling needs additional recognition or premium beyond that bull. Small substrate base and genuine customer bottleneck exposure make a nearer tail than most mature firms, without assuming full end-2027 capacity is available now.
Confidence and limitations
Source-backedrelativebusinesscomparison; exactadjacentorderandfutureprice realization uncertain. Lowabsolutechanceisnotanadmissionban. Qualified/limited forward evidence; low comparative confidence, especially pricing, recognition or common-owner funding. Retained actual facts remain distinct from hypotheses. Stock-wide label uses most cautious genuine parent tier judgment; per-membership judgments preserved.
- Qualitative editorial likelihood ordering only; no numeric probabilities, no mechanically calibrated source grade, no issuer future assurance. Adjacent order is low-confidence within the disclosed close-comparison bands.
- No calibrated absolute hit probabilities or independently matched current consensus baseline; relative ordering uses qualified evidence, not a measured expectations gap.
- Ramp realization, pricing/acceptance or common-owner funding has material unquantified elements; management targets/analyst hypotheses are not delivered revenue.
- Native schema/interface historical holds remain archived. Unresolved economic cash/current-capital/accounting facts lower confidence; absent adapter EPS/cashDate alone does not label issuer uninvestable.
- Permits, minority/preferred common claims, refund/redemption exposure and parent cash ownership remain. $99.733M dated financial debt including long-term debt must not vanish. Customer advances may be refundable; conditional positive case cash is not unrestricted guaranteed liquidity.
Catalysts & disconfirmation
Permit-cleared InP shipments and primary capacity reservations are real. Secondary attributed management end-2027 InP $130M/quarter is outside the horizon, not verified throughput.
2026-10-01 to 2027-09-30; editorial-monitoring-checkpoint; exact future announcement dates unverified · Retainedprimaryreportedcommercialfacts supportmechanism; forwardpaidrecognition/funding notguaranteed. BnotA; no automaticnative-score conversion. · Upgrade: Confirm paid recognized delivery and common-owner economics within the retained operating window, not merely capacity/backlog/pilot publicity. Requires the additional recognition, recurring-profit/multiple retention and funded common-claim outcomes stated in targetPath. Existing near-double or alternative cases are identified, never silently merged into original bull. · Cut: Failure of the retained paid-recognition or recurring-owner-economics path, multiple compression, delayed catalyst or additional cash/claim burden would invalidate this route. Permits, minority/preferred common claims, refund/redemption exposure and parent cash ownership remain. $99.733M dated financial debt including long-term debt must not vanish. Customer advances may be refundable; conditional positive case cash is not unrestricted guaranteed liquidity.
Bear case
Failure of the retained paid-recognition or recurring-owner-economics path, multiple compression, delayed catalyst or additional cash/claim burden would invalidate this route. Permits, minority/preferred common claims, refund/redemption exposure and parent cash ownership remain. $99.733M dated financial debt including long-term debt must not vanish. Customer advances may be refundable; conditional positive case cash is not unrestricted guaranteed liquidity.
Retained financial routes — not target odds
Original financial hypotheses remain unchanged. Native disposition, independent WATCH and current editorial selection are distinct.
AXTI · Native blocked / Independent Accept four scoped semantic/withinbudgetcash/forwardclaimidentity deltas as analystconditional operativeinterpretation, not issuerquantifiedfuturebudget/legalcashlesselection, nativeconformance orinvestmentapproval. Core/source/originalfinancialmodels/quotes andoldnativecards untouched.
Economic outcome
Accept four scoped semantic/withinbudgetcash/forwardclaimidentity deltas as analystconditional operativeinterpretation, not issuerquantifiedfuturebudget/legalcashlesselection, nativeconformance orinvestmentapproval. Core/source/originalfinancialmodels/quotes andoldnativecards untouched. Parent4.054M vscommon3.87735M precise preferredbridge; annual/forwardalreadydeducted, nosecondNCI. Archived native failure count 35 remains. No remaining fixable 0040 interpretation residue; conditional current stock/EPS/fullnative unknowns are NOT resolved or newly guaranteed.
Accounting and period
GAAP; actual/analyst-normalized classifications and source scope preserved individually · Exact original source measurement and forward cash windows; analysis/review dates separate · USD million for operative four-name model fields; explicitly USD for original native financial totals
native.financials.convertibleConversionPrice
Not provided/true unknown in exact original input; no zero or issuer certification substituted
Measured/derived historical revenue, owner income and cash — operative labels
Recognized revenue — original measurement period
125.509 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
ebit
3.8819999999999997 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
Parent-attributable net income BEFORE preferred accrual
4.053999999999997 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
group NI
6.0329999999999995 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
Operating cash flow — stated period and case
-5.761 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash PPE
13.804 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
sbc Cfo Addback
3.8099999999999996 USD million · derived · Qualification Q1 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
Net income attributable to common — stated preferred treatment
3.87735 USD million · derived · Qualification Q2 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
preferred Accrual
0.17665 USD million · actual · Qualification Q3 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
Core measured historical financials — dates and attribution retained
Recognized revenue — original measurement period
125509000 USD · derived · Qualification Q4 below. Historical source context only; exact immutable field-origin/proof mapping retained. · FY+YTDcurrent-YTDprior
operating Margin
0.03093005282489702 fraction · derived · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q6 in route shared notes
Dated consolidated cash + marketable debt securities — derived bundle
715798000 USD · derived · Qualification Q7 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q8 in route shared notes
debt
99733000 USD · derived · Qualification Q7 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q9 in route shared notes
Dated measured ordinary shares — NOT current fully diluted
65573212 ordinary-shares · actual · Qualification Q10 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q11 in route shared notes
shares At
2026-08-03 text · not-applicable · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q12 in route shared notes
convertible Incremental Shares
0 ordinary-shares · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q13 in route shared notes
convertible Debt Removed
0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q14 in route shared notes
convertible Cash Settlement
0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q15 in route shared notes
post Balance Cash Change
-78000000 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q16 in route shared notes
post Balance Debt Change
0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q17 in route shared notes
ownership Liability
33156000 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q18 in route shared notes
cash Ownership Fraction
1 fraction · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q19 in route shared notes
cash Nci Deduction
0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q20 in route shared notes
cash Jv Contribution
0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q21 in route shared notes
cash Ownership Reconciliation
Consolidated economic group liquidity assumption only; outside claims kept separate, NOT factual parent distributability. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. text · not-applicable · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q22 in route shared notes
post Balance Other Cash Change
0 USD · assumption · Qualification Q5 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q23 in route shared notes
Material Provided valuation
sector
compound-semiconductor substrates text · not-applicable · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q25 in route shared notes
metric
EV/revenue text · not-applicable · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q26 in route shared notes
reference Multiple
25.32817622575149 x · assumption · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q27 in route shared notes
multiple Low
12 x · assumption · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q28 in route shared notes
multiple High
25.32817622575149 x · assumption · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q29 in route shared notes
justification
25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. text · not-applicable · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Exact formula note Q30 in route shared notes
model Fit
unsupported text · not-applicable · Qualification Q24 below. Historical source context only; exact immutable field-origin/proof mapping retained. · Retained AXTI analyst valuation interpretation: Fresh additive TTM commonincome4.054m exists; reported annual-.49EPS/43.933m weighteddenominator arehistorical. Exact TTMEPS unavailable and historical anchor restricted toP/normalizedEPS. Current-quarterPE120.3088 isnot compatible withfreshannualownerPE~1384x. A substitution wouldchange the valuationmodel.
Bounded source/proof detail — exact archive, NOT financial assumptions
full Archive
[internal evidence reference] artifact path · not-applicable · Qualification Q31 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
full Archive SHA
1900d87c2fa2ab79b937fa9292636486e5e4f5dc6563f1428e5fb468080e4b73 SHA256 · not-applicable · Qualification Q32 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
All three upside hurdles — required revenue / owner income / valuation / claims
factor — original reverse hurdle
1.35 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
target Price USD — original reverse hurdle
110.44349670410158 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
multiple — original reverse hurdle
25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Recognized Revenue USDm — original reverse hurdle
277.6615256194858 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Revenue Factor Vs Bull — original reverse hurdle
0.7933186446271023 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
ordinary M — original reverse hurdle
65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
total Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
forward Incremental Allowance M — original reverse hurdle
1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Exact Fully Diluted — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
exercise Cash USDm — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Shares M — original reverse hurdle
0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Debt Removed — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Cash Settlement — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Price — original reverse hurdle
Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment — original reverse hurdle
none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
applicability — original reverse hurdle
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Common NIUSDm — original reverse hurdle
68.74824536917218 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner Income USDm — original reverse hurdle
68.74824536917218 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner EPS — original reverse hurdle
1.0260932144652564 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle
0.3211879419298322 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash Minimum At Reverse Case — original reverse hurdle
451.2567544779501 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash At Reverse Case Pre Exercises — original reverse hurdle
499.943227173456 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
equity USDm At Target — original reverse hurdle
7399.714279174806 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Cash Post Exercises — original reverse hurdle
499.943227173456 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
reverse Solved Price USD — original reverse hurdle
110.44349670410156 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
recognition Not Capacity Or ARR — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Forecast — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
target Price USD — original reverse hurdle
110.44349670410158 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
multiple — original reverse hurdle
25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Recognized Revenue USDm — original reverse hurdle
277.6615256194858 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Revenue Factor Vs Bull — original reverse hurdle
0.7933186446271023 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
ordinary M — original reverse hurdle
65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
total Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
forward Incremental Allowance M — original reverse hurdle
1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Exact Fully Diluted — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
exercise Cash USDm — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Shares M — original reverse hurdle
0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Debt Removed — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Cash Settlement — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Price — original reverse hurdle
Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment — original reverse hurdle
none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
applicability — original reverse hurdle
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Common NIUSDm — original reverse hurdle
68.74824536917218 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner Income USDm — original reverse hurdle
68.74824536917218 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner EPS — original reverse hurdle
1.0260932144652564 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle
0.3211879419298322 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash Minimum At Reverse Case — original reverse hurdle
451.2567544779501 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash At Reverse Case Pre Exercises — original reverse hurdle
499.943227173456 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
equity USDm At Target — original reverse hurdle
7399.714279174806 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Cash Post Exercises — original reverse hurdle
499.943227173456 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
reverse Solved Price USD — original reverse hurdle
110.44349670410156 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
recognition Not Capacity Or ARR — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Forecast — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
target Price USD — original reverse hurdle
110.44349670410158 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
multiple — original reverse hurdle
15 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Recognized Revenue USDm — original reverse hurdle
465.34065963185895 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Revenue Factor Vs Bull — original reverse hurdle
1.3295447418053112 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
ordinary M — original reverse hurdle
65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
total Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
forward Incremental Allowance M — original reverse hurdle
1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Exact Fully Diluted — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
exercise Cash USDm — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Shares M — original reverse hurdle
0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Debt Removed — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Cash Settlement — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Price — original reverse hurdle
Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment — original reverse hurdle
none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
applicability — original reverse hurdle
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Common NIUSDm — original reverse hurdle
113.94138083935162 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner Income USDm — original reverse hurdle
113.94138083935162 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner EPS — original reverse hurdle
1.7006176244679347 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle
0.3328082935922062 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash Minimum At Reverse Case — original reverse hurdle
486.99086159390595 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash At Reverse Case Pre Exercises — original reverse hurdle
552.4933846969205 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
equity USDm At Target — original reverse hurdle
7399.714279174806 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Cash Post Exercises — original reverse hurdle
552.4933846969205 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
reverse Solved Price USD — original reverse hurdle
110.44349670410155 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
recognition Not Capacity Or ARR — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Forecast — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
bull Mathematically Crosses — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Final Admission — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
assessment — original reverse hurdle
conditional-watch:350m recognized/retainedscarcitypremium crosses withlarge groupcashbuffer, but permit/output and commonclaim ownership premises arehypotheses. retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
eligible — original reverse hurdle
Unknown (null) USD million · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
final Classification Owner — original reverse hurdle
parent-independent-review retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
factor — original reverse hurdle
2 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
target Price USD — original reverse hurdle
163.6199951171875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
multiple — original reverse hurdle
25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Recognized Revenue USDm — original reverse hurdle
416.7899571902586 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Revenue Factor Vs Bull — original reverse hurdle
1.1908284491150245 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
ordinary M — original reverse hurdle
65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
total Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
forward Incremental Allowance M — original reverse hurdle
1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Exact Fully Diluted — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
exercise Cash USDm — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Shares M — original reverse hurdle
0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Debt Removed — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Cash Settlement — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Price — original reverse hurdle
Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment — original reverse hurdle
none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
applicability — original reverse hurdle
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Common NIUSDm — original reverse hurdle
102.25037169141426 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner Income USDm — original reverse hurdle
102.25037169141426 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner EPS — original reverse hurdle
1.5261249506181234 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle
0.33080567954676476 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash Minimum At Reverse Case — original reverse hurdle
477.74680784902523 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash At Reverse Case Pre Exercises — original reverse hurdle
538.8991880132724 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
equity USDm At Target — original reverse hurdle
10962.539672851562 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Cash Post Exercises — original reverse hurdle
538.8991880132724 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
reverse Solved Price USD — original reverse hurdle
163.61999511718747 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
recognition Not Capacity Or ARR — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Forecast — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
target Price USD — original reverse hurdle
163.6199951171875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
multiple — original reverse hurdle
25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Recognized Revenue USDm — original reverse hurdle
416.7899571902586 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Revenue Factor Vs Bull — original reverse hurdle
1.1908284491150245 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
ordinary M — original reverse hurdle
65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
total Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
forward Incremental Allowance M — original reverse hurdle
1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Exact Fully Diluted — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
exercise Cash USDm — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Shares M — original reverse hurdle
0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Debt Removed — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Cash Settlement — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Price — original reverse hurdle
Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment — original reverse hurdle
none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
applicability — original reverse hurdle
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Common NIUSDm — original reverse hurdle
102.25037169141426 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner Income USDm — original reverse hurdle
102.25037169141426 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner EPS — original reverse hurdle
1.5261249506181234 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle
0.33080567954676476 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash Minimum At Reverse Case — original reverse hurdle
477.74680784902523 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash At Reverse Case Pre Exercises — original reverse hurdle
538.8991880132724 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
equity USDm At Target — original reverse hurdle
10962.539672851562 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Cash Post Exercises — original reverse hurdle
538.8991880132724 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
reverse Solved Price USD — original reverse hurdle
163.61999511718747 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
recognition Not Capacity Or ARR — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Forecast — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
target Price USD — original reverse hurdle
163.6199951171875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
multiple — original reverse hurdle
15 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Recognized Revenue USDm — original reverse hurdle
698.509860788715 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Revenue Factor Vs Bull — original reverse hurdle
1.9957424593963284 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
ordinary M — original reverse hurdle
65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
total Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
forward Incremental Allowance M — original reverse hurdle
1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Exact Fully Diluted — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
exercise Cash USDm — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Shares M — original reverse hurdle
0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Debt Removed — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Cash Settlement — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Price — original reverse hurdle
Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment — original reverse hurdle
none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
applicability — original reverse hurdle
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Common NIUSDm — original reverse hurdle
170.08852447792256 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner Income USDm — original reverse hurdle
170.08852447792256 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner EPS — original reverse hurdle
2.538634693700337 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle
0.3385470478670596 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash Minimum At Reverse Case — original reverse hurdle
519.9909320185444 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash At Reverse Case Pre Exercises — original reverse hurdle
617.7807610208401 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
equity USDm At Target — original reverse hurdle
10962.539672851562 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Cash Post Exercises — original reverse hurdle
617.7807610208401 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
reverse Solved Price USD — original reverse hurdle
163.6199951171875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
recognition Not Capacity Or ARR — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Forecast — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
bull Mathematically Crosses — original reverse hurdle
false retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Final Admission — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
assessment — original reverse hurdle
nonadmission-on-reviewed-operating-hypotheses: ~416.79m recognized atsamepremium exceeds350mbull; accelerated130mInP exitbySep ratherthanDec is a finite counterhypothesis, not primary-supported plan. Retain inwatch challenge, no arbitrary40x rejection. retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
eligible — original reverse hurdle
Unknown (null) USD million · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
final Classification Owner — original reverse hurdle
parent-independent-review retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
factor — original reverse hurdle
5 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
target Price USD — original reverse hurdle
409.04998779296875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
multiple — original reverse hurdle
25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Recognized Revenue USDm — original reverse hurdle
1058.921179824595 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Revenue Factor Vs Bull — original reverse hurdle
3.0254890852131284 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
ordinary M — original reverse hurdle
65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
total Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
forward Incremental Allowance M — original reverse hurdle
1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Exact Fully Diluted — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
exercise Cash USDm — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Shares M — original reverse hurdle
0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Debt Removed — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Cash Settlement — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Price — original reverse hurdle
Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment — original reverse hurdle
none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
applicability — original reverse hurdle
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Common NIUSDm — original reverse hurdle
256.87557010176243 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner Income USDm — original reverse hurdle
256.87557010176243 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner EPS — original reverse hurdle
3.833963732862126 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle
0.3424451411942434 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash Minimum At Reverse Case — original reverse hurdle
550.5596274631596 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash At Reverse Case Pre Exercises — original reverse hurdle
718.6959303508866 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
equity USDm At Target — original reverse hurdle
27406.349182128906 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Cash Post Exercises — original reverse hurdle
718.6959303508866 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
reverse Solved Price USD — original reverse hurdle
409.0499877929688 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
recognition Not Capacity Or ARR — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Forecast — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
target Price USD — original reverse hurdle
409.04998779296875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
multiple — original reverse hurdle
25.32817622575149 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Recognized Revenue USDm — original reverse hurdle
1058.921179824595 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Revenue Factor Vs Bull — original reverse hurdle
3.0254890852131284 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
ordinary M — original reverse hurdle
65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
total Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
forward Incremental Allowance M — original reverse hurdle
1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Exact Fully Diluted — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
exercise Cash USDm — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Shares M — original reverse hurdle
0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Debt Removed — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Cash Settlement — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Price — original reverse hurdle
Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment — original reverse hurdle
none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
applicability — original reverse hurdle
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Common NIUSDm — original reverse hurdle
256.87557010176243 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner Income USDm — original reverse hurdle
256.87557010176243 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner EPS — original reverse hurdle
3.833963732862126 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle
0.3424451411942434 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash Minimum At Reverse Case — original reverse hurdle
550.5596274631596 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash At Reverse Case Pre Exercises — original reverse hurdle
718.6959303508866 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
equity USDm At Target — original reverse hurdle
27406.349182128906 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Cash Post Exercises — original reverse hurdle
718.6959303508866 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
reverse Solved Price USD — original reverse hurdle
409.0499877929688 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
recognition Not Capacity Or ARR — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Forecast — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
target Price USD — original reverse hurdle
409.04998779296875 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
multiple — original reverse hurdle
15 valuation multiple x · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Recognized Revenue USDm — original reverse hurdle
1774.6754045895875 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Revenue Factor Vs Bull — original reverse hurdle
5.07050115597025 fraction / ratio · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
ordinary M — original reverse hurdle
65.573212 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
total Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
forward Incremental Allowance M — original reverse hurdle
1.426788000000002 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Exact Fully Diluted — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
exercise Cash USDm — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Shares M — original reverse hurdle
0 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
convertible Debt Removed — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Cash Settlement — original reverse hurdle
0 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
conversion Price — original reverse hurdle
Unknown (null) USD/share · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment — original reverse hurdle
none retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
applicability — original reverse hurdle
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Shares M — original reverse hurdle
67 million ordinary shares — finite analyst allowance, not exactcurrentFD · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Common NIUSDm — original reverse hurdle
429.2291874251726 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner Income USDm — original reverse hurdle
429.2291874251726 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required Owner EPS — original reverse hurdle
6.406405782465263 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
required GAAPOperating Margin At Fixed Bull Margin — original reverse hurdle
0.3454921333899648 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash Minimum At Reverse Case — original reverse hurdle
586.6336403913152 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
cash At Reverse Case Pre Exercises — original reverse hurdle
919.1071132850844 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
equity USDm At Target — original reverse hurdle
27406.349182128906 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
terminal Cash Post Exercises — original reverse hurdle
919.1071132850844 USD million · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
reverse Solved Price USD — original reverse hurdle
409.04998779296864 USD/share · derived · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
recognition Not Capacity Or ARR — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Forecast — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
bull Mathematically Crosses — original reverse hurdle
false retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
not Final Admission — original reverse hurdle
true retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
assessment — original reverse hurdle
nonadmission-on-reviewed-operating-hypotheses:~1.059bn recognized atsamepremium farabove staged2027capacitycontext; absent commercial ramp evidence ofthat magnitude. retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
eligible — original reverse hurdle
Unknown (null) USD million · unknown · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
final Classification Owner — original reverse hurdle
parent-independent-review retained context / applicability · not-applicable · Qualification Q33 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
Shared financial qualifications — exact scopes/formulas, not numeric assumptions
Qualification Q1 — exact field scope
Original FY+matchedYTD or annual bridge; not reported trailing EPS Measurement/forecast period: {'start': '2025-07-01', 'end': '2026-06-30'}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q2 — exact field scope
CURRENT common numerator = parent4.054 - preferred0.17665; no second NCI. Archived4.053999999999997 kept only as parent-before-preferred. Measurement/forecast period: {'start': '2025-07-01', 'end': '2026-06-30'}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q3 — exact field scope
Exact accepted preferred bridge; annual/forward common already deducted, never subtract twice scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q4 — exact field scope
Original FY + matched currentYTD - priorYTD additive revenue bridge, not issuer-published TTM EPS scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q5 — exact field scope
Exact retained native financials inputs. Review/source time, monetary/share basis and uncertainty are original. Typed native bookkeeping is NOT source truth or all-model-resolution certification. Original measurement {'start': '2025-07-01', 'end': '2026-06-30', 'basis': 'original retained financial measurement; native stock/share dates separately stated'}; dated balance/share values NOT quote-day cap-table guarantees. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Formula qualification Q6
Formula for native.financials.operatingMargin: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Qualification Q7 — exact field scope
DATED HISTORICAL consolidated source-defined measurement/bridge at 2026-06-30. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. Analyst elapsed stub, ownership accessibility/currentbank/terminalclaim counts remain separate hypotheses; NOT guaranteed available Octobercash. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Formula qualification Q8
Formula for native.financials.cash: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q9
Formula for native.financials.debt: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Qualification Q10 — exact field scope
DATED HISTORICAL consolidated source-defined measurement/bridge at 2026-08-03. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. Analyst elapsed stub, ownership accessibility/currentbank/terminalclaim counts remain separate hypotheses; NOT guaranteed available Octobercash. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Formula qualification Q11
Formula for native.financials.measuredOrdinaryShares: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q12
Formula for native.financials.sharesAt: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q13
Formula for native.financials.convertibleIncrementalShares: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q14
Formula for native.financials.convertibleDebtRemoved: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q15
Formula for native.financials.convertibleCashSettlement: Source-bound modeling interpretation of original reported context/measurement/price; no claim of exact quote-day liquidity or fully diluted stock. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q16
Formula for native.financials.postBalanceCashChange: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q17
Formula for native.financials.postBalanceDebtChange: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q18
Formula for native.financials.ownershipLiability: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q19
Formula for native.financials.cashOwnershipFraction: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q20
Formula for native.financials.cashNciDeduction: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q21
Formula for native.financials.cashJvContribution: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q22
Formula for native.financials.cashOwnershipReconciliation: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q23
Formula for native.financials.postBalanceOtherCashChange: Exact retained elapsed/economic cash-scope hypothesis; postBalanceCashChange already contains all stub uses; postBalanceOtherCashChange zero means no ADDITIONAL duplicated stub use, not no actual transactions. 715.798m consolidated unrestricted cash plus marketable debt securities, NOT parent distributable bank cash. 33.050m pledged cash excluded;298.6m long debt securities require sale, tested10% haircut. Subsidiary cash used for same subsidiary production, not transferred by decree. RNCI49m stress paid once; no incremental owner-profit credit. Deposit cash not assumed received. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Qualification Q24 — exact field scope
Exact retained native valuation inputs. Review/source time, monetary/share basis and uncertainty are original. Typed native bookkeeping is NOT source truth or all-model-resolution certification. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Formula qualification Q25
Formula for native.valuation.sector: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q26
Formula for native.valuation.metric: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q27
Formula for native.valuation.referenceMultiple: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q28
Formula for native.valuation.multipleLow: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q29
Formula for native.valuation.multipleHigh: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Formula qualification Q30
Formula for native.valuation.justification: Retained AXTI analyst valuation interpretation: 25.3282x retained Q2annualizedEV/sales is a transition-quarter scarcity proxy, not a normalized forward marketmultiple. FullownerNI86.167m bull atmodeled equity implies~107x commonPE, highlighting an exceptional capitalized-growth premium despite positive GAAP.12–20xsales and40/60xownerPE are valuation sensitivities, not automatic caps; no matched normalized compound-semiconductor peer premium certificate exists. The350m case crosses35% even thoughchosen40xPE would not. Route acceptance needs persistently high growth/customer scarcity, not an issuer guarantee. exact formula/method text · not-applicable · Exact original formula retained once, not a new financial computation ·
Qualification Q31 — exact field scope
Exact original route pointer /modelViews/10 scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q32 — exact field scope
Hash equality is not semantic source proof scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q33 — exact field scope
Original accepted economic reverse operating/cash/claim valuation burden; NOT native eligibility, a probability, issuer target/guidance, or approved rank. AEHR cash overlay does not change saved revenue/profit/price burdens; preferred/warrant/disjoint claims retain original explicit conditional handling. Period {'start': '2026-10-01', 'end': '2027-09-30', 'basis': 'Original economic forecast / reverse burden horizon'} scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q34 — exact field scope
Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q35 — exact field scope
Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q36 — exact field scope
Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q37 — exact field scope
Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q38 — exact field scope
Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q39 — exact field scope
Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q40 — exact field scope
Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q41 — exact field scope
Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q42 — exact field scope
Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q43 — exact field scope
Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q44 — exact field scope
Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q45 — exact field scope
Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q46 — exact field scope
Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q47 — exact field scope
Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q48 — exact field scope
Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q49 — exact field scope
Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q50 — exact field scope
Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q51 — exact field scope
Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q52 — exact field scope
Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q53 — exact field scope
Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q54 — exact field scope
Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q55 — exact field scope
Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q56 — exact field scope
Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q57 — exact field scope
Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q58 — exact field scope
Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q59 — exact field scope
Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q60 — exact field scope
Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q61 — exact field scope
Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q62 — exact field scope
Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q63 — exact field scope
Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q64 — exact field scope
Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q65 — exact field scope
Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q66 — exact field scope
Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q67 — exact field scope
Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q68 — exact field scope
Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q69 — exact field scope
Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q70 — exact field scope
Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q71 — exact field scope
Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q72 — exact field scope
Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q73 — exact field scope
Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q74 — exact field scope
Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q75 — exact field scope
Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q76 — exact field scope
Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q77 — exact field scope
Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q78 — exact field scope
Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q79 — exact field scope
Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q80 — exact field scope
Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q81 — exact field scope
Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q82 — exact field scope
Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Qualification Q83 — exact field scope
Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. scope / methodology text, not financial measure · not-applicable · Full exact original financial qualification, displayed once; affected rows reference this note. NOT bank/model/native certification. ·
Dated source/proof detail — actual citation sets, not source certainty
Historical/source evidence set E1 — shared actual citations
Exact source IDs shared by material rows; forward/derived use stays analyst conditional, not an issuer guarantee. Full claim/reviewer/sourceDAG in original archive. source/proof context, not a financial quantity · not-applicable · Source support is scoped. Hash equality is not literal/accounting proof. ·
Historical/source evidence set E2 — shared actual citations
Exact source IDs shared by material rows; forward/derived use stays analyst conditional, not an issuer guarantee. Full claim/reviewer/sourceDAG in original archive. source/proof context, not a financial quantity · not-applicable · Source support is scoped. Hash equality is not literal/accounting proof. ·
Historical/source evidence set E3 — shared actual citations
Exact source IDs shared by material rows; forward/derived use stays analyst conditional, not an issuer guarantee. Full claim/reviewer/sourceDAG in original archive. source/proof context, not a financial quantity · not-applicable · Source support is scoped. Hash equality is not literal/accounting proof. ·
Exact immutable source/model proofs — shared references, not source certainty
Exact value/origin proof P8447
Full immutable financial/source/derivation context for rows marked P8447. Source links on rows are historical context only, not issuerfuture/bank/currentFD certification. immutable proof/ref, not numeric financial assumption · not-applicable · Actual original artifact hash/optionalJSONpointer; scopedsource/financial acceptance separate from fullmodel/native certification ·
Exact value/origin proof P8448
Full immutable financial/source/derivation context for rows marked P8448. Source links on rows are historical context only, not issuerfuture/bank/currentFD certification. immutable proof/ref, not numeric financial assumption · not-applicable · Actual original artifact hash/optionalJSONpointer; scopedsource/financial acceptance separate from fullmodel/native certification ·
Exact value/origin proof P8449
Full immutable financial/source/derivation context for rows marked P8449. Source links on rows are historical context only, not issuerfuture/bank/currentFD certification. immutable proof/ref, not numeric financial assumption · not-applicable · Actual original artifact hash/optionalJSONpointer; scopedsource/financial acceptance separate from fullmodel/native certification ·
Exact value/origin proof P8481
Full immutable financial/source/derivation context for rows marked P8481. Source links on rows are historical context only, not issuerfuture/bank/currentFD certification. immutable proof/ref, not numeric financial assumption · not-applicable · Actual original artifact hash/optionalJSONpointer; scopedsource/financial acceptance separate from fullmodel/native certification ·
downside — original conditional economics · conditional-not-native-approval
Scenario period
2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled
0 — revenues
45 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
1 — revenues
50 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
2 — revenues
55 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
3 — revenues
60 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
pre Sbc Margin
0.24 fraction / ratio · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
sbc
8 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
interest Net
11 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
tax Rate
0.2 fraction / ratio · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
nci Rate
0.16 fraction / ratio · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
da
12 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
wc
-45 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
capex
100 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
shares
68 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
multiple
12 valuation multiple x · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
recognized Revenue
210 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
gaap EBIT
42.4 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
gaap Operating Margin
0.2019047619047619 fraction / ratio · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
pretax
53.4 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
income Tax Expense
10.68 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
group NI
42.72 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Net income attributable to common — stated preferred treatment
35.708149999999996 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
owner Income Diagnostic
35.708149999999996 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Noncash CFO addback — after cash-settlement component
20 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
other Cfo
0 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
working Capital Cash
-45 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Operating cash flow — stated period and case
17.72 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
SBCExpense Charged
8 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
group NIDeduction For Outside Owners
6.8352 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
annual Preferred Dividend Accrual
0.17665 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
not Double Haircut Reported Parent NI
true boolean qualification, not monetary measurement · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
interest Net Is Nonoperating
11 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
opening Cash
637.798 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. ·
Terminal cash BEFORE hypothetical exercises
555.5179999999999 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Cash Post Hypothetical Exercises
555.5179999999999 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Debt
99.733 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Ownership Claim
33.156 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
quarter Boundary Minimum Pre Exercises
549.9476 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
intra Quarter Timing Reserve
40 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Minimum available cash — bounded analyst case
509.94759999999997 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
policy Reserve Gap
0 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
cash Funding Status
conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
ordinary M
65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
total Shares M
68 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
forward Incremental Allowance M
2.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
not Exact Fully Diluted
true boolean qualification, not monetary measurement · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
exercise Cash USDm
0 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
convertible Shares M
0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
convertible Debt Removed
0 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
conversion Cash Settlement
0 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
conversion Price
Unknown (null) USD million · unknown · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
no Convert Treatment
none retained explanatory text · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
applicability
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
terminal Shares M
68 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Multiple
12 valuation multiple x · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
equity Pricing Identity
recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
terminal Equity USDm
2942.629 USD million · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Per-share scenario price — unchanged
43.273955882352936 USD/share · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
price Ratio
0.5289568166941867 fraction / ratio · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
GAAPCommon PEContext
82.40776965482671 valuation multiple x · forecast · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
no Warrant Cash In Trough
true boolean qualification, not monetary measurement · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
not Observed Daily Cash
true boolean qualification, not monetary measurement · not-applicable · Qualification Q34 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
operativeQuarter 1 — signed cash/revenue/compensation reconciliation
[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":45,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":11.2896,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":586.0876,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q35 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 2 — signed cash/revenue/compensation reconciliation
[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":50,"unit":"USD million"},{"field":"1.openingCash","value":586.0876,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":14.425600000000001,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-13.5,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-25.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":562.0132,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q36 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 3 — signed cash/revenue/compensation reconciliation
[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":55,"unit":"USD million"},{"field":"2.openingCash","value":562.0132,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":16.9344,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-9.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-20.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":549.9476,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q37 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 4 — signed cash/revenue/compensation reconciliation
[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":60,"unit":"USD million"},{"field":"3.openingCash","value":549.9476,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":20.0704,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-4.5,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-10.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":555.5179999999999,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q38 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.downside; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·
base — original conditional economics · conditional-not-native-approval
Scenario period
2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled
0 — revenues
60 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
1 — revenues
65 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
2 — revenues
75 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
3 — revenues
85 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
pre Sbc Margin
0.3 fraction / ratio · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
sbc
8 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
interest Net
11 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
tax Rate
0.2 fraction / ratio · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
nci Rate
0.14 fraction / ratio · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
da
14 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
wc
-55 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
capex
150 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
shares
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
multiple
20 valuation multiple x · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
recognized Revenue
285 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
gaap EBIT
77.5 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
gaap Operating Margin
0.2719298245614035 fraction / ratio · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
pretax
88.5 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
income Tax Expense
17.7 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
group NI
70.8 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Net income attributable to common — stated preferred treatment
60.711349999999996 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
owner Income Diagnostic
60.711349999999996 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Noncash CFO addback — after cash-settlement component
22 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
other Cfo
0 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
working Capital Cash
-55 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Operating cash flow — stated period and case
37.8 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
SBCExpense Charged
8 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
group NIDeduction For Outside Owners
9.912 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
annual Preferred Dividend Accrual
0.17665 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
not Double Haircut Reported Parent NI
true boolean qualification, not monetary measurement · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
interest Net Is Nonoperating
11 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
opening Cash
637.798 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. ·
Terminal cash BEFORE hypothetical exercises
525.5980000000001 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Cash Post Hypothetical Exercises
525.5980000000001 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Debt
99.733 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Ownership Claim
33.156 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
quarter Boundary Minimum Pre Exercises
516.402 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
intra Quarter Timing Reserve
40 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Minimum available cash — bounded analyst case
476.40200000000004 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
policy Reserve Gap
0 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
cash Funding Status
conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
ordinary M
65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
total Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
forward Incremental Allowance M
1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
not Exact Fully Diluted
true boolean qualification, not monetary measurement · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
exercise Cash USDm
0 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
convertible Shares M
0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
convertible Debt Removed
0 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
conversion Cash Settlement
0 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
conversion Price
Unknown (null) USD million · unknown · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
no Convert Treatment
none retained explanatory text · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
applicability
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
terminal Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Multiple
20 valuation multiple x · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
equity Pricing Identity
recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
terminal Equity USDm
6092.709 USD million · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Per-share scenario price — unchanged
90.9359552238806 USD/share · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
price Ratio
1.1115506409684304 fraction / ratio · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
GAAPCommon PEContext
100.35535365298252 valuation multiple x · forecast · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
no Warrant Cash In Trough
true boolean qualification, not monetary measurement · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
not Observed Daily Cash
true boolean qualification, not monetary measurement · not-applicable · Qualification Q39 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
operativeQuarter 1 — signed cash/revenue/compensation reconciliation
[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":60,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":16.704,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-22.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-67.5,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":565.002,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q40 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 2 — signed cash/revenue/compensation reconciliation
[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"1.openingCash","value":565.002,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":21.344,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-16.5,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-37.5,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":532.346,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q41 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 3 — signed cash/revenue/compensation reconciliation
[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":75,"unit":"USD million"},{"field":"2.openingCash","value":532.346,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":25.056,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-11.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-30.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":516.402,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q42 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 4 — signed cash/revenue/compensation reconciliation
[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":85,"unit":"USD million"},{"field":"3.openingCash","value":516.402,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":29.695999999999998,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-5.5,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-15.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":525.5980000000001,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q43 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.base; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·
bull — original conditional economics · conditional-not-native-approval
Scenario period
2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled
0 — revenues
65 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
1 — revenues
80 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
2 — revenues
95 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
3 — revenues
110 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
pre Sbc Margin
0.35 fraction / ratio · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
sbc
8 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
interest Net
11 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
tax Rate
0.2 fraction / ratio · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
nci Rate
0.14 fraction / ratio · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
da
14 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
wc
-60 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
capex
180 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
shares
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
recognized Revenue
350 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
gaap EBIT
114.49999999999999 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
gaap Operating Margin
0.3271428571428571 fraction / ratio · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
pretax
125.49999999999999 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
income Tax Expense
25.099999999999998 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
group NI
100.39999999999999 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Net income attributable to common — stated preferred treatment
86.16735 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
owner Income Diagnostic
86.16735 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Noncash CFO addback — after cash-settlement component
22 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
other Cfo
0 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
working Capital Cash
-60 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Operating cash flow — stated period and case
62.39999999999999 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
SBCExpense Charged
8 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
group NIDeduction For Outside Owners
14.056000000000001 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
annual Preferred Dividend Accrual
0.17665 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
not Double Haircut Reported Parent NI
true boolean qualification, not monetary measurement · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
interest Net Is Nonoperating
11 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
opening Cash
637.798 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. ·
Terminal cash BEFORE hypothetical exercises
520.1980000000001 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Cash Post Hypothetical Exercises
520.1980000000001 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Debt
99.733 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Ownership Claim
33.156 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
quarter Boundary Minimum Pre Exercises
505.0300000000001 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
intra Quarter Timing Reserve
40 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Minimum available cash — bounded analyst case
465.0300000000001 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
policy Reserve Gap
0 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
cash Funding Status
conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
ordinary M
65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
total Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
forward Incremental Allowance M
1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
not Exact Fully Diluted
true boolean qualification, not monetary measurement · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
exercise Cash USDm
0 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
convertible Shares M
0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
convertible Debt Removed
0 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
conversion Cash Settlement
0 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
conversion Price
Unknown (null) USD million · unknown · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
no Convert Treatment
none retained explanatory text · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
applicability
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
terminal Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
terminal Multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
equity Pricing Identity
recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
terminal Equity USDm
9252.170679013021 USD million · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
Per-share scenario price — unchanged
138.09209968676151 USD/share · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
price Ratio
1.687961175990227 fraction / ratio · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
GAAPCommon PEContext
107.37443682570047 valuation multiple x · forecast · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. ·
no Warrant Cash In Trough
true boolean qualification, not monetary measurement · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
not Observed Daily Cash
true boolean qualification, not monetary measurement · not-applicable · Qualification Q44 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. ·
operativeQuarter 1 — signed cash/revenue/compensation reconciliation
[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":22.031999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":554.83,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q45 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 2 — signed cash/revenue/compensation reconciliation
[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":554.83,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":28.152,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":519.9820000000001,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q46 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 3 — signed cash/revenue/compensation reconciliation
[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":519.9820000000001,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":33.048,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":505.0300000000001,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q47 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 4 — signed cash/revenue/compensation reconciliation
[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":505.0300000000001,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":39.168,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":520.1980000000001,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q48 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional scenarios.bull; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·
retainedCompatibleReference — original conditional economics · conditional-not-native-approval
Scenario period
2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled
0 — revenues
65 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
1 — revenues
80 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
2 — revenues
95 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
3 — revenues
110 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pre Sbc Margin
0.35 fraction / ratio · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
sbc
8 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net
11 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
tax Rate
0.2 fraction / ratio · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
nci Rate
0.14 fraction / ratio · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
da
14 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
wc
-60 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
capex
180 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
shares
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
recognized Revenue
350 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap EBIT
114.49999999999999 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap Operating Margin
0.3271428571428571 fraction / ratio · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pretax
125.49999999999999 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
income Tax Expense
25.099999999999998 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NI
100.39999999999999 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Net income attributable to common — stated preferred treatment
86.16735 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
owner Income Diagnostic
86.16735 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Noncash CFO addback — after cash-settlement component
22 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
other Cfo
0 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
working Capital Cash
-60 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Operating cash flow — stated period and case
62.39999999999999 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
SBCExpense Charged
8 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NIDeduction For Outside Owners
14.056000000000001 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
annual Preferred Dividend Accrual
0.17665 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Double Haircut Reported Parent NI
true boolean qualification, not monetary measurement · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net Is Nonoperating
11 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
opening Cash
637.798 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Terminal cash BEFORE hypothetical exercises
520.1980000000001 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Cash Post Hypothetical Exercises
520.1980000000001 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Debt
99.733 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Ownership Claim
33.156 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
quarter Boundary Minimum Pre Exercises
505.0300000000001 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
intra Quarter Timing Reserve
40 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Minimum available cash — bounded analyst case
465.0300000000001 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
policy Reserve Gap
0 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
cash Funding Status
conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
ordinary M
65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
total Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
forward Incremental Allowance M
1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Exact Fully Diluted
true boolean qualification, not monetary measurement · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
exercise Cash USDm
0 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Shares M
0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Debt Removed
0 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Cash Settlement
0 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Price
Unknown (null) USD million · unknown · Qualification Q49 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment
none retained explanatory text · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
applicability
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
equity Pricing Identity
recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Equity USDm
9252.170679013021 USD million · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Per-share scenario price — unchanged
138.09209968676151 USD/share · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
price Ratio
1.687961175990227 fraction / ratio · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
GAAPCommon PEContext
107.37443682570047 valuation multiple x · forecast · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
no Warrant Cash In Trough
true boolean qualification, not monetary measurement · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Observed Daily Cash
true boolean qualification, not monetary measurement · not-applicable · Qualification Q49 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
operativeQuarter 1 — signed cash/revenue/compensation reconciliation
[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":22.031999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":554.83,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q50 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 2 — signed cash/revenue/compensation reconciliation
[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":554.83,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":28.152,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":519.9820000000001,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q51 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 3 — signed cash/revenue/compensation reconciliation
[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":519.9820000000001,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":33.048,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":505.0300000000001,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q52 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 4 — signed cash/revenue/compensation reconciliation
[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":505.0300000000001,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":39.168,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":520.1980000000001,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q53 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.retainedCompatibleReference; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·
revenueMinus20pct — original conditional economics · conditional-not-native-approval
Scenario period
2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled
0 — revenues
52 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
1 — revenues
64 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
2 — revenues
76 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
3 — revenues
88 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pre Sbc Margin
0.35 fraction / ratio · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
sbc
8 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net
11 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
tax Rate
0.2 fraction / ratio · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
nci Rate
0.14 fraction / ratio · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
da
14 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
wc
-60 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
capex
180 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
shares
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
recognized Revenue
280 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap EBIT
90 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap Operating Margin
0.32142857142857145 fraction / ratio · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pretax
101 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
income Tax Expense
20.200000000000003 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NI
80.8 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Net income attributable to common — stated preferred treatment
69.31135 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
owner Income Diagnostic
69.31135 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Noncash CFO addback — after cash-settlement component
22 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
other Cfo
0 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
working Capital Cash
-60 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Operating cash flow — stated period and case
42.8 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
SBCExpense Charged
8 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NIDeduction For Outside Owners
11.312000000000001 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
annual Preferred Dividend Accrual
0.17665 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Double Haircut Reported Parent NI
true boolean qualification, not monetary measurement · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net Is Nonoperating
11 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
opening Cash
637.798 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Terminal cash BEFORE hypothetical exercises
500.598 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Cash Post Hypothetical Exercises
500.598 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Debt
99.733 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Ownership Claim
33.156 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
quarter Boundary Minimum Pre Exercises
491.702 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
intra Quarter Timing Reserve
40 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Minimum available cash — bounded analyst case
451.702 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
policy Reserve Gap
0 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
cash Funding Status
conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
ordinary M
65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
total Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
forward Incremental Allowance M
1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Exact Fully Diluted
true boolean qualification, not monetary measurement · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
exercise Cash USDm
0 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Shares M
0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Debt Removed
0 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Cash Settlement
0 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Price
Unknown (null) USD million · unknown · Qualification Q54 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment
none retained explanatory text · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
applicability
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
equity Pricing Identity
recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Equity USDm
7459.598343210418 USD million · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Per-share scenario price — unchanged
111.3372887046331 USD/share · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
price Ratio
1.3609252172986728 fraction / ratio · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
GAAPCommon PEContext
107.62448492505797 valuation multiple x · forecast · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
no Warrant Cash In Trough
true boolean qualification, not monetary measurement · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Observed Daily Cash
true boolean qualification, not monetary measurement · not-applicable · Qualification Q54 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
operativeQuarter 1 — signed cash/revenue/compensation reconciliation
[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":52.0,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":18.503999999999998,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":551.302,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q55 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 2 — signed cash/revenue/compensation reconciliation
[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":64.0,"unit":"USD million"},{"field":"1.openingCash","value":551.302,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":23.644000000000002,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":511.946,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q56 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 3 — signed cash/revenue/compensation reconciliation
[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":76.0,"unit":"USD million"},{"field":"2.openingCash","value":511.946,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":27.756,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":491.702,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q57 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 4 — signed cash/revenue/compensation reconciliation
[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":88.0,"unit":"USD million"},{"field":"3.openingCash","value":491.702,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":32.896,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":500.598,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q58 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.revenueMinus20pct; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·
marginMinus3points — original conditional economics · conditional-not-native-approval
Scenario period
2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled
0 — revenues
65 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
1 — revenues
80 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
2 — revenues
95 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
3 — revenues
110 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pre Sbc Margin
0.31999999999999995 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
sbc
8 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net
11 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
tax Rate
0.2 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
nci Rate
0.14 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
da
14 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
wc
-60 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
capex
180 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
shares
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
recognized Revenue
350 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap EBIT
103.99999999999999 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap Operating Margin
0.2971428571428571 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pretax
114.99999999999999 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
income Tax Expense
23 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NI
91.99999999999999 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Net income attributable to common — stated preferred treatment
78.94335 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
owner Income Diagnostic
78.94335 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Noncash CFO addback — after cash-settlement component
22 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
other Cfo
0 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
working Capital Cash
-60 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Operating cash flow — stated period and case
53.999999999999986 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
SBCExpense Charged
8 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NIDeduction For Outside Owners
12.879999999999999 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
annual Preferred Dividend Accrual
0.17665 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Double Haircut Reported Parent NI
true boolean qualification, not monetary measurement · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net Is Nonoperating
11 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
opening Cash
637.798 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Terminal cash BEFORE hypothetical exercises
511.798 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Cash Post Hypothetical Exercises
511.798 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Debt
99.733 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Ownership Claim
33.156 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
quarter Boundary Minimum Pre Exercises
499.318 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
intra Quarter Timing Reserve
40 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Minimum available cash — bounded analyst case
459.318 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
policy Reserve Gap
0 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
cash Funding Status
conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
ordinary M
65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
total Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
forward Incremental Allowance M
1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Exact Fully Diluted
true boolean qualification, not monetary measurement · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
exercise Cash USDm
0 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Shares M
0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Debt Removed
0 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Cash Settlement
0 USD million · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Price
Unknown (null) fraction / ratio · unknown · Qualification Q59 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment
none retained explanatory text · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
applicability
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
equity Pricing Identity
recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Equity USDm
9243.770679013021 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Per-share scenario price — unchanged
137.96672655243316 USD/share · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
price Ratio
1.6864286843868805 fraction / ratio · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
GAAPCommon PEContext
117.09372200461497 valuation multiple x · forecast · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
no Warrant Cash In Trough
true boolean qualification, not monetary measurement · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Observed Daily Cash
true boolean qualification, not monetary measurement · not-applicable · Qualification Q59 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
operativeQuarter 1 — signed cash/revenue/compensation reconciliation
[{"field":"0.quarter","value":1,"unit":"fraction / ratio"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"fraction / ratio"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":20.519999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"0.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"0.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"0.endingCashBeforeTargetExercises","value":553.318,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q60 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 2 — signed cash/revenue/compensation reconciliation
[{"field":"1.quarter","value":2,"unit":"fraction / ratio"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"fraction / ratio"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":553.318,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":26.22,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"1.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"1.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"1.endingCashBeforeTargetExercises","value":516.538,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q61 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 3 — signed cash/revenue/compensation reconciliation
[{"field":"2.quarter","value":3,"unit":"fraction / ratio"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"fraction / ratio"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":516.538,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":30.779999999999998,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"2.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"2.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"2.endingCashBeforeTargetExercises","value":499.318,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q62 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 4 — signed cash/revenue/compensation reconciliation
[{"field":"3.quarter","value":4,"unit":"fraction / ratio"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"fraction / ratio"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":499.318,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":36.48,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"3.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"3.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"3.endingCashBeforeTargetExercises","value":511.798,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q63 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.marginMinus3points; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·
additional5pctClaimShares — original conditional economics · conditional-not-native-approval
Scenario period
2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled
0 — revenues
65 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
1 — revenues
80 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
2 — revenues
95 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
3 — revenues
110 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pre Sbc Margin
0.35 fraction / ratio · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
sbc
8 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net
11 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
tax Rate
0.2 fraction / ratio · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
nci Rate
0.14 fraction / ratio · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
da
14 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
wc
-60 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
capex
180 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
shares
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
recognized Revenue
350 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap EBIT
114.49999999999999 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap Operating Margin
0.3271428571428571 fraction / ratio · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pretax
125.49999999999999 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
income Tax Expense
25.099999999999998 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NI
100.39999999999999 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Net income attributable to common — stated preferred treatment
86.16735 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
owner Income Diagnostic
86.16735 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Noncash CFO addback — after cash-settlement component
22 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
other Cfo
0 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
working Capital Cash
-60 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Operating cash flow — stated period and case
62.39999999999999 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
SBCExpense Charged
8 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NIDeduction For Outside Owners
14.056000000000001 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
annual Preferred Dividend Accrual
0.17665 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Double Haircut Reported Parent NI
true boolean qualification, not monetary measurement · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net Is Nonoperating
11 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
opening Cash
637.798 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Terminal cash BEFORE hypothetical exercises
520.1980000000001 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Cash Post Hypothetical Exercises
520.1980000000001 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Debt
99.733 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Ownership Claim
33.156 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
quarter Boundary Minimum Pre Exercises
505.0300000000001 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
intra Quarter Timing Reserve
40 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Minimum available cash — bounded analyst case
465.0300000000001 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
policy Reserve Gap
0 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
cash Funding Status
conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
ordinary M
65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
total Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
forward Incremental Allowance M
1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Exact Fully Diluted
true boolean qualification, not monetary measurement · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
exercise Cash USDm
0 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Shares M
0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Debt Removed
0 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Cash Settlement
0 USD million · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Price
Unknown (null) million ordinary shares (dated or analyst allowance, NOT current exact FD) · unknown · Qualification Q64 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment
none retained explanatory text · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
applicability
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Shares M
70.35 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
equity Pricing Identity
recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Equity USDm
9252.170679013021 million ordinary shares (dated or analyst allowance, NOT current exact FD) · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Per-share scenario price — unchanged
131.51628541596335 USD/share · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
price Ratio
1.607582072371645 fraction / ratio · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
GAAPCommon PEContext
107.37443682570047 valuation multiple x · forecast · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
no Warrant Cash In Trough
true boolean qualification, not monetary measurement · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Observed Daily Cash
true boolean qualification, not monetary measurement · not-applicable · Qualification Q64 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
operativeQuarter 1 — signed cash/revenue/compensation reconciliation
[{"field":"0.quarter","value":1,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":22.031999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.flows.debtRaised","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.flows.extraStressUse","value":0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"0.endingCashBeforeTargetExercises","value":554.83,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q65 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 2 — signed cash/revenue/compensation reconciliation
[{"field":"1.quarter","value":2,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":554.83,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":28.152,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.flows.debtRaised","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.flows.extraStressUse","value":0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"1.endingCashBeforeTargetExercises","value":519.9820000000001,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q66 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 3 — signed cash/revenue/compensation reconciliation
[{"field":"2.quarter","value":3,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":519.9820000000001,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":33.048,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.flows.debtRaised","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.flows.extraStressUse","value":0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"2.endingCashBeforeTargetExercises","value":505.0300000000001,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q67 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 4 — signed cash/revenue/compensation reconciliation
[{"field":"3.quarter","value":4,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":505.0300000000001,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":39.168,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.flows.debtRaised","value":0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.flows.extraStressUse","value":0,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"},{"field":"3.endingCashBeforeTargetExercises","value":520.1980000000001,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"million ordinary shares (dated or analyst allowance, NOT current exact FD)"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q68 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.additional5pctClaimShares; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·
frontLoadedCashUse — original conditional economics · conditional-not-native-approval
Scenario period
2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled
0 — revenues
65 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
1 — revenues
80 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
2 — revenues
95 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
3 — revenues
110 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pre Sbc Margin
0.35 fraction / ratio · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
sbc
8 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net
11 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
tax Rate
0.2 fraction / ratio · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
nci Rate
0.14 fraction / ratio · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
da
14 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
wc
-60 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
capex
180 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
shares
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
recognized Revenue
350 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap EBIT
114.49999999999999 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap Operating Margin
0.3271428571428571 fraction / ratio · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pretax
125.49999999999999 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
income Tax Expense
25.099999999999998 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NI
100.39999999999999 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Net income attributable to common — stated preferred treatment
86.16735 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
owner Income Diagnostic
86.16735 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Noncash CFO addback — after cash-settlement component
22 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
other Cfo
0 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
working Capital Cash
-60 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Operating cash flow — stated period and case
62.39999999999999 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
SBCExpense Charged
8 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NIDeduction For Outside Owners
14.056000000000001 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
annual Preferred Dividend Accrual
0.17665 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Double Haircut Reported Parent NI
true boolean qualification, not monetary measurement · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net Is Nonoperating
11 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
opening Cash
637.798 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Terminal cash BEFORE hypothetical exercises
370.198 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Cash Post Hypothetical Exercises
370.198 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Debt
99.733 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Ownership Claim
33.156 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
quarter Boundary Minimum Pre Exercises
355.03 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
intra Quarter Timing Reserve
40 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Minimum available cash — bounded analyst case
315.03 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
policy Reserve Gap
0 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
cash Funding Status
conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
ordinary M
65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
total Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
forward Incremental Allowance M
1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Exact Fully Diluted
true boolean qualification, not monetary measurement · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
exercise Cash USDm
0 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Shares M
0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Debt Removed
0 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Cash Settlement
0 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Price
Unknown (null) USD million · unknown · Qualification Q69 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment
none retained explanatory text · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
applicability
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
equity Pricing Identity
recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Equity USDm
9102.170679013021 USD million · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Per-share scenario price — unchanged
135.85329371661226 USD/share · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
price Ratio
1.6605952545018934 fraction / ratio · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
GAAPCommon PEContext
105.63363825176266 valuation multiple x · forecast · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
no Warrant Cash In Trough
true boolean qualification, not monetary measurement · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Observed Daily Cash
true boolean qualification, not monetary measurement · not-applicable · Qualification Q69 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
operativeQuarter 1 — signed cash/revenue/compensation reconciliation
[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":22.031999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":-150,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":404.83,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q70 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 2 — signed cash/revenue/compensation reconciliation
[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":404.83,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":28.152,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":369.98199999999997,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q71 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 3 — signed cash/revenue/compensation reconciliation
[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":369.98199999999997,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":33.048,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":355.03,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q72 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 4 — signed cash/revenue/compensation reconciliation
[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":355.03,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":39.168,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":370.198,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q73 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.frontLoadedCashUse; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·
combinedRevenueMarginCashClaims — original conditional economics · conditional-not-native-approval
Scenario period
2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled
0 — revenues
52 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
1 — revenues
64 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
2 — revenues
76 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
3 — revenues
88 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pre Sbc Margin
0.31999999999999995 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
sbc
8 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net
11 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
tax Rate
0.2 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
nci Rate
0.14 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
da
14 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
wc
-60 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
capex
180 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
shares
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
recognized Revenue
280 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap EBIT
81.59999999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap Operating Margin
0.29142857142857137 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pretax
92.59999999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
income Tax Expense
18.519999999999996 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NI
74.07999999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Net income attributable to common — stated preferred treatment
63.53214999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
owner Income Diagnostic
63.53214999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Noncash CFO addback — after cash-settlement component
22 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
other Cfo
0 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
working Capital Cash
-60 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Operating cash flow — stated period and case
36.079999999999984 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
SBCExpense Charged
8 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NIDeduction For Outside Owners
10.371199999999998 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
annual Preferred Dividend Accrual
0.17665 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Double Haircut Reported Parent NI
true boolean qualification, not monetary measurement · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net Is Nonoperating
11 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
opening Cash
637.798 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Terminal cash BEFORE hypothetical exercises
343.87799999999993 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Cash Post Hypothetical Exercises
343.87799999999993 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Debt
99.733 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Ownership Claim
33.156 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
quarter Boundary Minimum Pre Exercises
337.13239999999996 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
intra Quarter Timing Reserve
40 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Minimum available cash — bounded analyst case
297.13239999999996 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
policy Reserve Gap
0 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
cash Funding Status
conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
ordinary M
65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
total Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
forward Incremental Allowance M
1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Exact Fully Diluted
true boolean qualification, not monetary measurement · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
exercise Cash USDm
0 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Shares M
0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Debt Removed
0 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Cash Settlement
0 USD million · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Price
Unknown (null) fraction / ratio · unknown · Qualification Q74 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment
none retained explanatory text · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
applicability
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Shares M
70.35 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
equity Pricing Identity
recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Equity USDm
7302.878343210417 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Per-share scenario price — unchanged
103.80779450192492 USD/share · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
price Ratio
1.2688888595501542 fraction / ratio · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
GAAPCommon PEContext
114.94776020031463 valuation multiple x · forecast · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
no Warrant Cash In Trough
true boolean qualification, not monetary measurement · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Observed Daily Cash
true boolean qualification, not monetary measurement · not-applicable · Qualification Q74 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
operativeQuarter 1 — signed cash/revenue/compensation reconciliation
[{"field":"0.quarter","value":1,"unit":"fraction / ratio"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"fraction / ratio"},{"field":"0.recognizedRevenueHypothesis","value":52.0,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":17.294399999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"0.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"0.flows.extraStressUse","value":-150,"unit":"fraction / ratio"},{"field":"0.endingCashBeforeTargetExercises","value":400.0924,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q75 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 2 — signed cash/revenue/compensation reconciliation
[{"field":"1.quarter","value":2,"unit":"fraction / ratio"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"fraction / ratio"},{"field":"1.recognizedRevenueHypothesis","value":64.0,"unit":"USD million"},{"field":"1.openingCash","value":400.0924,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":22.098399999999998,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"1.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"1.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"1.endingCashBeforeTargetExercises","value":359.19079999999997,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q76 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 3 — signed cash/revenue/compensation reconciliation
[{"field":"2.quarter","value":3,"unit":"fraction / ratio"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"fraction / ratio"},{"field":"2.recognizedRevenueHypothesis","value":76.0,"unit":"USD million"},{"field":"2.openingCash","value":359.19079999999997,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":25.941599999999998,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"2.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"2.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"2.endingCashBeforeTargetExercises","value":337.13239999999996,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q77 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 4 — signed cash/revenue/compensation reconciliation
[{"field":"3.quarter","value":4,"unit":"fraction / ratio"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"fraction / ratio"},{"field":"3.recognizedRevenueHypothesis","value":88.0,"unit":"USD million"},{"field":"3.openingCash","value":337.13239999999996,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":30.745599999999996,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"fraction / ratio"},{"field":"3.flows.debtRaised","value":0.0,"unit":"fraction / ratio"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"fraction / ratio"},{"field":"3.flows.extraStressUse","value":0,"unit":"fraction / ratio"},{"field":"3.endingCashBeforeTargetExercises","value":343.87799999999993,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"fraction / ratio"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q78 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.combinedRevenueMarginCashClaims; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·
longSecurity10pctHaircutPlusExistingAdvancesRefundBound — original conditional economics · conditional-not-native-approval
Scenario period
2026-10-01 → 2027-09-30 · Original economic model inclusive365 days; archived native cashPeriodEnd may be anniversary endpoint and is not silently relabeled
0 — revenues
65 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
1 — revenues
80 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
2 — revenues
95 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
3 — revenues
110 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pre Sbc Margin
0.35 fraction / ratio · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
sbc
8 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net
11 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
tax Rate
0.2 fraction / ratio · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
nci Rate
0.14 fraction / ratio · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
da
14 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
wc
-60 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
capex
180 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
shares
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
recognized Revenue
350 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap EBIT
114.49999999999999 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
gaap Operating Margin
0.3271428571428571 fraction / ratio · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
pretax
125.49999999999999 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
income Tax Expense
25.099999999999998 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NI
100.39999999999999 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Net income attributable to common — stated preferred treatment
86.16735 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
owner Income Diagnostic
86.16735 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Noncash CFO addback — after cash-settlement component
22 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
other Cfo
0 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
working Capital Cash
-60 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Operating cash flow — stated period and case
62.39999999999999 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
SBCExpense Charged
8 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
group NIDeduction For Outside Owners
14.056000000000001 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
annual Preferred Dividend Accrual
0.17665 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Double Haircut Reported Parent NI
true boolean qualification, not monetary measurement · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
interest Net Is Nonoperating
11 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
opening Cash
637.798 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Terminal cash BEFORE hypothetical exercises
478.26000000000005 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Cash Post Hypothetical Exercises
478.26000000000005 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Debt
99.733 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Ownership Claim
33.156 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
quarter Boundary Minimum Pre Exercises
463.09200000000004 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
intra Quarter Timing Reserve
40 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Minimum available cash — bounded analyst case
423.09200000000004 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
policy Reserve Gap
0 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
cash Funding Status
conditional-positive-under-stated-assumptions retained explanatory text · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
ordinary M
65.573212 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Dated or assumed opening/reference stock used in a conditional model, not a newly observed cash/share balance. Original factual measurement/assumption dates and historical source evidence remain unchanged; future model use is distinct from source measurement. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
total Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
forward Incremental Allowance M
1.426788000000002 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Exact Fully Diluted
true boolean qualification, not monetary measurement · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
exercise Cash USDm
0 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Shares M
0 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
convertible Debt Removed
0 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Cash Settlement
0 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
conversion Price
Unknown (null) USD million · unknown · Qualification Q79 below. Historical source context only; exact immutable field-origin/proof mapping retained. ·
no Convert Treatment
none retained explanatory text · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
applicability
source-reviewed no outstanding convertible financing in retained balance/debt notes; options/RSUs remain separate employee claims retained explanatory text · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Shares M
67 million ordinary shares (dated/weighted/analyst allowance as scoped) · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Multiple
25.32817622575149 valuation multiple x · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
equity Pricing Identity
recognizedRevenue*EVSales + unrestricted modeled cash + warrant proceeds once - debt - outside equity claims retained explanatory text · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
terminal Equity USDm
9210.232679013021 USD million · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
Per-share scenario price — unchanged
137.46615938825406 USD/share · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
price Ratio
1.6803100292210422 fraction / ratio · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
GAAPCommon PEContext
106.8877327550751 valuation multiple x · forecast · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
no Warrant Cash In Trough
true boolean qualification, not monetary measurement · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
not Observed Daily Cash
true boolean qualification, not monetary measurement · not-applicable · Qualification Q79 below. Exact immutable field-origin/proof mapping retained. Conditional model semantic/applicability tag, not a measured amount or issuer fact. Historical source evidence/provenance clocks remain historical; model applicability is distinct from archived source role. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Measurement/forecast period: {'periodStart': '2026-10-01', 'periodEnd': '2027-09-30', 'inclusiveDays': 365, 'noOctober2027DayIncluded': True, 'elapsedStubExcludedFromFutureRevenue': True}. ·
operativeQuarter 1 — signed cash/revenue/compensation reconciliation
[{"field":"0.quarter","value":1,"unit":"quarter index"},{"field":"0.periodStart","value":"2026-10-01","unit":"retained explanatory text"},{"field":"0.periodEnd","value":"2026-12-31","unit":"retained explanatory text"},{"field":"0.inclusiveDays","value":92,"unit":"USD million"},{"field":"0.recognizedRevenueHypothesis","value":65,"unit":"USD million"},{"field":"0.openingCash","value":637.798,"unit":"USD million"},{"field":"0.flows.operatingCashBeforeWorkingCapital","value":22.031999999999996,"unit":"USD million"},{"field":"0.flows.workingCapitalCash","value":-24.0,"unit":"USD million"},{"field":"0.flows.cashPPE","value":-81.0,"unit":"USD million"},{"field":"0.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"0.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"0.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"0.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"0.flows.extraStressUse","value":-41.938,"unit":"USD million"},{"field":"0.endingCashBeforeTargetExercises","value":512.892,"unit":"USD million"},{"field":"0.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q80 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2026-10-01 / 2026-12-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 2 — signed cash/revenue/compensation reconciliation
[{"field":"1.quarter","value":2,"unit":"quarter index"},{"field":"1.periodStart","value":"2027-01-01","unit":"retained explanatory text"},{"field":"1.periodEnd","value":"2027-03-31","unit":"retained explanatory text"},{"field":"1.inclusiveDays","value":90,"unit":"USD million"},{"field":"1.recognizedRevenueHypothesis","value":80,"unit":"USD million"},{"field":"1.openingCash","value":512.892,"unit":"USD million"},{"field":"1.flows.operatingCashBeforeWorkingCapital","value":28.152,"unit":"USD million"},{"field":"1.flows.workingCapitalCash","value":-18.0,"unit":"USD million"},{"field":"1.flows.cashPPE","value":-45.0,"unit":"USD million"},{"field":"1.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"1.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"1.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"1.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"1.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"1.endingCashBeforeTargetExercises","value":478.04400000000004,"unit":"USD million"},{"field":"1.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q81 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-01-01 / 2027-03-31; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 3 — signed cash/revenue/compensation reconciliation
[{"field":"2.quarter","value":3,"unit":"quarter index"},{"field":"2.periodStart","value":"2027-04-01","unit":"retained explanatory text"},{"field":"2.periodEnd","value":"2027-06-30","unit":"retained explanatory text"},{"field":"2.inclusiveDays","value":91,"unit":"USD million"},{"field":"2.recognizedRevenueHypothesis","value":95,"unit":"USD million"},{"field":"2.openingCash","value":478.04400000000004,"unit":"USD million"},{"field":"2.flows.operatingCashBeforeWorkingCapital","value":33.048,"unit":"USD million"},{"field":"2.flows.workingCapitalCash","value":-12.0,"unit":"USD million"},{"field":"2.flows.cashPPE","value":-36.0,"unit":"USD million"},{"field":"2.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.acquisitionCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"2.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"2.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"2.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"2.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"2.endingCashBeforeTargetExercises","value":463.09200000000004,"unit":"USD million"},{"field":"2.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q82 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-04-01 / 2027-06-30; EACH signed cash item shown, compensation net payment counted once. ·
operativeQuarter 4 — signed cash/revenue/compensation reconciliation
[{"field":"3.quarter","value":4,"unit":"quarter index"},{"field":"3.periodStart","value":"2027-07-01","unit":"retained explanatory text"},{"field":"3.periodEnd","value":"2027-09-30","unit":"retained explanatory text"},{"field":"3.inclusiveDays","value":92,"unit":"USD million"},{"field":"3.recognizedRevenueHypothesis","value":110,"unit":"USD million"},{"field":"3.openingCash","value":463.09200000000004,"unit":"USD million"},{"field":"3.flows.operatingCashBeforeWorkingCapital","value":39.168,"unit":"USD million"},{"field":"3.flows.workingCapitalCash","value":-6.0,"unit":"USD million"},{"field":"3.flows.cashPPE","value":-18.0,"unit":"USD million"},{"field":"3.flows.softwareCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.acquisitionCash","value":0,"unit":"USD million"},{"field":"3.flows.ordinaryBuybackCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.cashDistributions","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeeTaxWithholdingCash","value":-0.0,"unit":"USD million"},{"field":"3.flows.employeePlanProceedsFinancing","value":0.0,"unit":"USD million"},{"field":"3.flows.debtRaised","value":0.0,"unit":"USD million"},{"field":"3.flows.debtPrincipalRepaid","value":-0.0,"unit":"USD million"},{"field":"3.flows.extraStressUse","value":0,"unit":"USD million"},{"field":"3.endingCashBeforeTargetExercises","value":478.26000000000005,"unit":"USD million"},{"field":"3.endingDebt","value":99.733,"unit":"USD million"}] USD million for signed cash/revenue values; period dates and quarter identifiers are header context, not monetary assumptions · forecast · Qualification Q83 below. Exact immutable field-origin/proof mapping retained. Operative analyst conditional forward model row, not issuer fact, observed bank/FD measurement, issuer guidance, or native conformance. Historical source evidence/provenance clocks remain historical; they do not make this conditional model row economically nonoperative. Retained original row scope: Original analyst conditional sensitivities.longSecurity10pctHaircutPlusExistingAdvancesRefundBound; dated ordinary versus terminal allowance, owner attribution, collection, financing, minority/JV and valuation distinctions retained. NOT issuer guarantee. Quarter period 2027-07-01 / 2027-09-30; EACH signed cash item shown, compensation net payment counted once. ·
- originalComponents.AXTI-component-annual-revenue
Published: 2026-03-17 · Retrieved: 2026-10-02T21:07:33.490758+00:00 - originalComponents.AXTI-component-currentYTD-revenue
Published: 2026-08-13 · Retrieved: 2026-10-02T10:00:35.051755+00:00